TRIP.COM(09961) 东吴证券·2025-03-01 23:51Investment Rating - The report maintains a "Buy" rating for the company [1] Core Views - The company achieved a net income of 12.7 billion RMB in Q4 2024, representing a year-on-year growth of 23%, with adjusted EBITDA of 3 billion RMB and an adjusted net profit of 3 billion RMB, up 14% year-on-year, exceeding Bloomberg's expectations [8] - The international business is expected to continue strong growth in 2025, driven by simplified visa processes and increased international flight availability, with outbound hotel and flight bookings recovering to over 120% of 2019 levels [8] - Domestic tourism demand remains resilient, with inbound tourism contributing to growth, and the company is enhancing user experience through AI tools, leading to significant increases in user engagement [8] - The report anticipates a decline in gross margin due to the increasing contribution of lower-margin international business, but long-term profitability is expected to improve as the company expands its global market presence [8] - Adjusted net profit forecasts for 2025 and 2026 have been slightly lowered, but a new forecast for 2027 has been added, indicating continued confidence in the company's international growth potential [8] Financial Summary - Total revenue is projected to grow from 53.3 billion RMB in 2024 to 78.5 billion RMB in 2027, with a compound annual growth rate (CAGR) of approximately 12.49% [1] - The adjusted net profit is expected to increase from 17.1 billion RMB in 2024 to 22 billion RMB in 2027, reflecting a strong growth trajectory [1] - The company's P/E ratio is projected to decrease from 16.44 in 2024 to 14.19 in 2027, indicating improving valuation metrics over time [1]